Join today and have your say! It’s FREE!

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.
Please Try Again
{{ error }}
By providing my email, I consent to receiving investment related electronic messages from Stockhouse.

or

Sign In

Please Try Again
{{ error }}
Password Hint : {{passwordHint}}
Forgot Password?

or

Please Try Again {{ error }}

Send my password

SUCCESS
An email was sent with password retrieval instructions. Please go to the link in the email message to retrieve your password.

Become a member today, It's free!

We will not release or resell your information to third parties without your permission.

1st Source Corporation Reports First Quarter Results, Cash Dividend Declared

SRCE

QUARTERLY HIGHLIGHTS

  • Net income was $27.39 million for the quarter, down $715,000 or 2.54% from the first quarter of 2021. Diluted net income per common share was $1.10, equal to the prior year’s first quarter of $1.10.
  • Cash dividend of $0.31 per common share was approved, up 3.33% from the $0.30 per common share declared a year ago.
  • Small Business Administration (SBA) forgiveness and customer pay downs of Paycheck Protection Program (PPP) loans amounted to approximately $36.61 million during the quarter which contributed to the recognition of $1.47 million in PPP-related loan fees in the quarter down from $132.91 million in forgiveness and $3.98 million in fees in the first quarter of 2021.
  • Average loans and leases net PPP loans grew $68.82 million, up 1.32% from December 31, 2021 and $185.66 million, up 3.65% from March 31, 2021.
  • Mortgage banking income was $1.38 million, down $2.52 million, or 64.70% from the first quarter a year ago. Demand for mortgages declined as refinancing slowed and inventory of homes for sale remains low.

1st Source Corporation (NASDAQ: SRCE), parent company of 1st Source Bank, today reported quarterly net income of $27.39 million for the first quarter of 2022, down 2.54% from the $28.11 million reported in the first quarter a year ago. Diluted net income per common share for the first quarter of 2022 and 2021 was $1.10.

At its April 2022 meeting, the Board of Directors approved a cash dividend of $0.31 per common share, up 3.33% from the $0.30 per common share declared a year ago. The cash dividend is payable to shareholders of record on May 3, 2022 and will be paid on May 13, 2022.

Christopher J. Murphy III, Chairman and Chief Executive Officer, commented, “We are pleased with our financial performance during the quarter. Average loans grew $185.66 million or 3.65% net of Paycheck Protection Program (PPP) loans from the first quarter last year. We continue to help clients finalize the forgiveness process with the SBA and plan to work through the remaining balances in the second quarter. The expected reduction in PPP loan fees and mortgage income had the largest impact on our net income results. After adjusting for the impact of PPP loans, our first quarter 2022 net interest margin increased 17 basis points from the fourth quarter of 2021 while maintaining stable loan and lease quality. We are hopeful that the Federal Reserve can successfully decelerate runaway inflation through prudent monetary policy as we move further into 2022 and beyond.

“We were thrilled to learn during the first quarter that Forbes had named 1st Source among ‘America’s Best Midsize Employers’ for the second consecutive year. The list consists of 500 companies with 1,000 employees or more. This ranking was compiled via a survey in partnership with Statista. Sixty thousand participants were asked to rate, on a scale of zero to 10, their willingness to recommend their employer to others. Respondents were also asked to rate their companies on factors such as working conditions, development opportunities and compensation. It’s long been our goal to provide a values-based workplace and culture that uplifts and encourages every team member. We hope that our colleagues are proud to be part of that culture, and the achievement of being named among the top midsize employers in the country once again lets us know our efforts are making a difference.

“Clearly, the past two years have proven to be difficult as we all faced, and continue to face, the challenges of the COVID-19 pandemic. We’ve worked hard to keep our 1st Source family healthy while providing our clients with the exceptional quality service they expected from us. We were recently able to relax our masking and gathering protocols following the CDC’s recent guideline changes and the overall high inoculation rate among our team, and our colleagues have enjoyed interacting with each other, our clients and our communities more freely as of late. As always, we will continue to monitor the information available to us and make decisions with the best interests of all those we interact with in mind, but it has been nice to get back to a sense of normalcy in how we conduct business,” Mr. Murphy concluded.

FIRST QUARTER 2022 FINANCIAL RESULTS

Loans

First quarter average loans and leases of $5.32 billion increased $185.66 million, up 3.65% net of PPP loans from the year ago quarter and increased $68.82 million, up 1.32% net of PPP loans from the previous quarter. PPP forgiveness and customer payments totaled $36.61 million in the first quarter of 2022. PPP loans of $37.94 million remained outstanding which is net of $1.24 million in unearned fees as of March 31, 2022. The aircraft, auto and light truck and construction equipment portfolios all grew in the first quarter of 2022 compared to the first quarter of 2021 and the previous quarter.

Deposits

Average deposits of $6.62 billion grew $636.40 million for the quarter ended March 31, 2022, up 10.64% from the year ago quarter and decreased $83.71 million, down 1.25% from the previous quarter. Deposit growth over the last year came from all areas - business, consumer and public fund deposits while brokered deposits have declined over the year.

Net Interest Income and Net Interest Margin

First quarter 2022 tax-equivalent net interest income of $59.73 million increased $2.19 million, or 3.81% from the first quarter a year ago and decreased $0.45 million, or 0.75% from the fourth quarter of 2021. We recognized $1.47 million in PPP loan fees during the first quarter of 2022 compared to $3.98 million in the first quarter of 2021.

First quarter 2022 net interest margin was 3.17%, a decrease of 18 basis points from the 3.35% for the same period in 2021 and an increase of eight basis points from the previous quarter. On a fully tax-equivalent basis, first quarter 2022 net interest margin was 3.18%, a decrease of 17 basis points from the 3.35% for the same period in 2021 and was higher by nine basis points compared to the previous quarter. Fees for PPP loans had a positive impact on the net interest margin of six basis points for the current quarter compared to a positive impact of 10 basis points in the same period a year ago. Additionally, lower interest expense on mandatorily redeemable securities due to book value adjustments had a positive six basis point impact on the net interest margin during the first quarter of 2022.

During the prior quarter, PPP loans had a positive impact on the net interest margin of 16 basis points, and we recognized $3.58 million in PPP loan fees during that quarter. Although the margin continues to experience pressure from the low interest rate environment, the Federal Reserve’s 25 basis point interest rate increase during the quarter and its signaling of additional rate increases throughout the remainder of 2022 could contribute to some relief.

Noninterest Income

First quarter 2022 noninterest income of $23.15 million decreased $2.72 million, or 10.53% from the first quarter a year ago and decreased $0.68 million, or 2.87% from the fourth quarter of 2021.

Noninterest income was lower compared to the first quarter a year ago mainly from reduced mortgage banking income resulting from a lower balance of loans originated and sold in the secondary market as well as a lower margin recognized on those loans. Equipment rental income continued to shrink as demand for leases declined. This was offset by higher trust and wealth advisory fees and a rise in service charges on deposit accounts.

The decrease in noninterest income from the prior quarter was mainly due to decreased mortgage banking income as described above, reduced debit card income and lower equipment rental income offset by increased insurance commissions due to seasonal contingent commissions received and higher partnership investment gains.

Noninterest Expense

First quarter 2022 noninterest expense of $45.34 million increased $1.20 million, or 2.71% from the first quarter a year ago and decreased $3.41 million, or 7.00% from the prior quarter.

The increase in noninterest expense from the first quarter a year ago was mainly the result of a higher loan loss provision for unfunded loan commitments, higher business development costs tied to fewer COVID-19 restrictions and increased data processing charges offset by decreased leased equipment depreciation as the average equipment rental portfolio continues to decline.

The decrease in noninterest expense from the prior quarter was primarily the result of lower salaries and wages due to a one-time special COVID-19 vaccination reward in the prior quarter, reduced commission compensation, and decreased legal and professional consulting fees offset by an increased loan loss provision for unfunded loan commitments, higher snow removal costs due to seasonal weather conditions and increased data processing.

Credit

The allowance for loan and lease losses as of March 31, 2022 was 2.41% of total loans and leases compared to 2.38% at December 31, 2021 and 2.53% at March 31, 2021. The allowance calculation includes PPP loans which are guaranteed by the SBA. Excluding these loans from the calculation results in an allowance of 2.43% at March 31, 2022, compared to 2.42% at December 31, 2021 and 2.74% at March 31, 2021. Net recoveries of $0.23 million were recorded for the first quarter of 2022 compared with net charge-offs of $3.50 million in the same quarter a year ago and $5.15 million of net charge-offs in the prior quarter. The majority of recoveries during the quarter were related to the aircraft portfolio.

The provision for credit losses was $2.23 million for the first quarter of 2022, a decrease of $0.17 million compared with the same period in 2021 and an increase of $3.35 million from the previous quarter. The ratio of nonperforming assets to loans and leases was 0.66% as of March 31, 2022, compared to 0.77% on December 31, 2021 and 1.12% on March 31, 2021. Excluding PPP loans, the ratio of non-performing assets to loans and leases was 0.67% at March 31, 2022, 0.78% at December 31, 2021 and 1.22% at March 31, 2021. While nonperforming assets showed improvement during the quarter, the allowance for loan and lease losses increased at March 31, 2022 due to economic uncertainty stemming from the war in Ukraine, inflationary pressures and prolonged supply chain disruptions.

Capital

As of March 31, 2022, the common equity-to-assets ratio was 10.79%, compared to 11.32% at December 31, 2021 and 11.87% a year ago. The tangible common equity-to-tangible assets ratio was 9.85% at March 31, 2022 compared to 10.39% at December 31, 2021 and 10.87% a year earlier. The Common Equity Tier 1 ratio, calculated under banking regulatory guidelines, was 13.88% at March 31, 2022 compared to 13.72% at December 31, 2021 and 13.43% a year ago. During the first quarter of 2022, 45,419 shares were repurchased for treasury reducing common shareholders’ equity by $2.18 million.

Book value per share declined to $34.97 primarily due to non-credit-related, negative market value adjustments to our investment securities available-for-sale portfolio during the quarter. Market value adjustments were the result of changes in interest rates, market spreads and market conditions subsequent to purchase.

ABOUT 1ST SOURCE CORPORATION

1st Source common stock is traded on the NASDAQ Global Select Market under “SRCE” and appears in the National Market System tables in many daily newspapers under the code name “1st Src.” Since 1863, 1st Source has been committed to the success of its clients, individuals, businesses and the communities it serves. For more information, visit www.1stsource.com.

1st Source serves the northern half of Indiana and southwest Michigan and is the largest locally controlled financial institution headquartered in the area. While delivering a comprehensive range of consumer and commercial banking services through its community bank offices, 1st Source has distinguished itself with highly personalized services. 1st Source Bank also competes for business nationally by offering specialized financing services for new and used private and cargo aircraft, automobiles for leasing and rental agencies, medium and heavy-duty trucks, and construction equipment. The Corporation includes 79 banking centers, 18 1st Source Bank Specialty Finance Group locations nationwide, nine Wealth Advisory Services locations and 10 1st Source Insurance offices.

FORWARD LOOKING STATEMENTS

Except for historical information contained herein, the matters discussed in this document express “forward-looking statements.” Generally, the words “believe,” “contemplate,” “seek,” “plan,” “possible,” “assume,” “hope,” “expect,” “intend,” “targeted,” “continue,” “remain,” “estimate,” “anticipate,” “project,” “will,” “should,” “indicate,” “would,” “may” and similar expressions indicate forward-looking statements. Those statements, including statements, projections, estimates or assumptions concerning future events or performance, and other statements that are other than statements of historical fact, are subject to material risks and uncertainties. 1st Source cautions readers not to place undue reliance on any forward-looking statements, which speak only as of the date made.

1st Source may make other written or oral forward-looking statements from time to time. Readers are advised that various important factors could cause 1st Source’s actual results or circumstances for future periods to differ materially from those anticipated or projected in such forward-looking statements. Such factors, among others, include changes in laws, regulations or accounting principles generally accepted in the United States; 1st Source’s competitive position within its markets served; increasing consolidation within the banking industry; unforeseen changes in interest rates; unforeseen downturns in the local, regional or national economies or in the industries in which 1st Source has credit concentrations; and other risks discussed in 1st Source’s filings with the Securities and Exchange Commission, including its Annual Report on Form 10-K, which filings are available from the SEC. 1st Source undertakes no obligation to publicly update or revise any forward-looking statements.

NON-GAAP FINANCIAL MEASURES

The accounting and reporting policies of 1st Source conform to generally accepted accounting principles (“GAAP”) in the United States and prevailing practices in the banking industry. However, certain non-GAAP performance measures are used by management to evaluate and measure the Company’s performance. Although these non-GAAP financial measures are frequently used by investors to evaluate a financial institution, they have limitations as analytical tools, and should not be considered in isolation, or as a substitute for analyses of results as reported under GAAP. These include taxable-equivalent net interest income (including its individual components), net interest margin (including its individual components), the efficiency ratio, tangible common equity-to-tangible assets ratio and tangible book value per common share. Management believes that these measures provide users of the Company’s financial information a more meaningful view of the performance of the interest-earning assets and interest-bearing liabilities and of the Company’s operating efficiency. Other financial holding companies may define or calculate these measures differently.

Management reviews yields on certain asset categories and the net interest margin of the Company and its banking subsidiaries on a fully taxable-equivalent (“FTE”) basis. In this non-GAAP presentation, net interest income is adjusted to reflect tax-exempt interest income on an equivalent before-tax basis. This measure ensures comparability of net interest income arising from both taxable and tax-exempt sources. Net interest income on a FTE basis is also used in the calculation of the Company’s efficiency ratio. The efficiency ratio, which is calculated by dividing non-interest expense by total taxable-equivalent net revenue (less securities gains or losses and lease depreciation), measures how much it costs to produce one dollar of revenue. Securities gains or losses and lease depreciation are excluded from this calculation to better match revenue from daily operations to operational expenses. Management considers the tangible common equity-to-tangible assets ratio and tangible book value per common share as useful measurements of the Company’s equity.

See the table marked “Reconciliation of Non-GAAP Financial Measures” for a reconciliation of certain non-GAAP financial measures used by the Company with their most closely related GAAP measures.

Category: Earnings

(charts attached)

1st SOURCE CORPORATION

1st QUARTER 2022 FINANCIAL HIGHLIGHTS

(Unaudited - Dollars in thousands, except per share data)

Three Months Ended

March 31,

December 31,

March 31,

2022

2021

2021

AVERAGE BALANCES

Assets

$

8,008,738

$

8,111,055

$

7,350,413

Earning assets

7,620,248

7,715,838

6,960,551

Investments

1,887,055

1,715,227

1,230,977

Loans and leases

5,324,344

5,311,964

5,499,009

Deposits

6,616,869

6,700,575

5,980,471

Interest bearing liabilities

4,913,453

4,959,322

4,577,664

Common shareholders’ equity

910,793

918,950

894,553

Total equity

964,156

966,063

938,451

INCOME STATEMENT DATA

Net interest income

$

59,618

$

60,067

$

57,412

Net interest income - FTE(1)

59,726

60,176

57,533

Provision (recovery of provision) for credit losses

2,233

(1,117

)

2,398

Noninterest income

23,145

23,828

25,869

Noninterest expense

45,336

48,746

44,140

Net income

27,401

27,735

28,106

Net income available to common shareholders

27,390

27,723

28,105

PER SHARE DATA

Basic net income per common share

$

1.10

$

1.11

$

1.10

Diluted net income per common share

1.10

1.11

1.10

Common cash dividends declared

0.31

0.31

0.29

Book value per common share(2)

34.97

37.04

35.27

Tangible book value per common share(1)

31.57

33.64

31.95

Market value - High

52.70

51.20

50.38

Market value - Low

45.78

45.91

38.73

Basic weighted average common shares outstanding

24,743,790

24,775,288

25,320,930

Diluted weighted average common shares outstanding

24,743,790

24,775,288

25,320,930

KEY RATIOS

Return on average assets

1.39

%

1.36

%

1.55

%

Return on average common shareholders’ equity

12.20

11.97

12.74

Average common shareholders’ equity to average assets

11.37

11.33

12.17

End of period tangible common equity to tangible assets(1)

9.85

10.39

10.87

Risk-based capital - Common Equity Tier 1(3)

13.88

13.72

13.43

Risk-based capital - Tier 1(3)

15.67

15.50

15.12

Risk-based capital - Total(3)

16.93

16.76

16.39

Net interest margin

3.17

3.09

3.35

Net interest margin - FTE(1)

3.18

3.09

3.35

Efficiency ratio: expense to revenue

54.78

58.10

53.00

Efficiency ratio: expense to revenue - adjusted(1)

53.29

56.60

50.99

Net charge offs to average loans and leases

(0.02

)

0.38

0.26

Loan and lease loss allowance to loans and leases

2.41

2.38

2.53

Nonperforming assets to loans and leases

0.66

0.77

1.12

March 31,

December 31,

September 30,

June 30,

March 31,

2022

2021

2021

2021

2021

END OF PERIOD BALANCES

Assets

$

8,012,463

$

8,096,289

$

7,964,092

$

7,718,694

$

7,511,931

Loans and leases

5,394,003

5,346,214

5,358,797

5,483,045

5,523,085

Deposits

6,673,092

6,679,065

6,522,505

6,345,410

6,131,341

Allowance for loan and lease losses

129,959

127,492

133,755

136,361

139,550

Goodwill and intangible assets

83,921

83,926

83,931

83,937

83,942

Common shareholders’ equity

864,850

916,255

911,333

901,226

891,295

Total equity

919,470

969,464

956,397

945,457

935,759

ASSET QUALITY

Loans and leases past due 90 days or more

$

274

$

249

$

96

$

44

$

66

Nonaccrual loans and leases

35,435

38,706

43,166

55,864

58,513

Other real estate

369

Repossessions

73

861

690

1,213

2,214

Equipment owned under operating leases

343

1,518

1,598

1,728

1,647

Total nonperforming assets

$

36,125

$

41,334

$

45,550

$

58,849

$

62,809

(1) See “Reconciliation of Non-GAAP Financial Measures” for more information on this performance measure/ratio.

(2) Calculated as common shareholders’ equity divided by common shares outstanding at the end of the period.

(3) Calculated under banking regulatory guidelines.

1st SOURCE CORPORATION

CONSOLIDATED STATEMENTS OF FINANCIAL CONDITION

(Unaudited - Dollars in thousands)

March 31,

December 31,

September 30,

March 31,

2022

2021

2021

2021

ASSETS

Cash and due from banks

$

69,195

$

54,420

$

77,740

$

69,683

Federal funds sold and interest bearing deposits with other banks

347,697

470,767

559,542

266,271

Investment securities available-for-sale

1,857,431

1,863,041

1,583,240

1,291,340

Other investments

25,538

27,189

27,189

27,429

Mortgages held for sale

4,757

13,284

34,594

9,351

Loans and leases, net of unearned discount:

Commercial and agricultural

869,093

918,712

1,005,849

1,238,708

Solar

337,485

348,302

303,995

296,124

Auto and light truck

629,780

603,775

605,258

552,676

Medium and heavy duty truck

255,277

259,740

248,604

268,636

Aircraft

957,040

898,401

900,077

873,770

Construction equipment

775,972

754,273

729,412

705,744

Commercial real estate

920,807

929,341

939,131

975,383

Residential real estate and home equity

510,537

500,590

492,893

486,156

Consumer

138,012

133,080

133,578

125,888

Total loans and leases

5,394,003

5,346,214

5,358,797

5,523,085

Allowance for loan and lease losses

(129,959

)

(127,492

)

(133,755

)

(139,550

)

Net loans and leases

5,264,044

5,218,722

5,225,042

5,383,535

Equipment owned under operating leases, net

41,792

48,433

51,478

61,395

Net premises and equipment

45,960

47,038

46,748

48,288

Goodwill and intangible assets

83,921

83,926

83,931

83,942

Accrued income and other assets

272,128

269,469

274,588

270,697

Total assets

$

8,012,463

$

8,096,289

$

7,964,092

$

7,511,931

LIABILITIES

Deposits:

Noninterest-bearing demand

$

2,061,111

$

2,052,981

$

2,012,389

$

1,833,116

Interest-bearing deposits:

Interest-bearing demand

2,430,979

2,455,580

2,358,512

2,068,382

Savings

1,328,981

1,286,367

1,214,088

1,148,823

Time

852,021

884,137

937,516

1,081,020

Total interest-bearing deposits

4,611,981

4,626,084

4,510,116

4,298,225

Total deposits

6,673,092

6,679,065

6,522,505

6,131,341

Short-term borrowings:

Federal funds purchased and securities sold under agreements to repurchase

193,798

194,727

210,275

173,302

Other short-term borrowings

5,360

5,300

5,390

7,299

Total short-term borrowings

199,158

200,027

215,665

180,601

Long-term debt and mandatorily redeemable securities

69,563

71,251

81,301

81,722

Subordinated notes

58,764

58,764

58,764

58,764

Accrued expenses and other liabilities

92,416

117,718

129,460

123,744

Total liabilities

7,092,993

7,126,825

7,007,695

6,576,172

SHAREHOLDERS’ EQUITY

Preferred stock; no par value

Authorized 10,000,000 shares; none issued or outstanding

Common stock; no par value

Authorized 40,000,000 shares; issued 28,205,674 shares at March 31, 2022, December 31, 2021, September 30, 2021, and March 31, 2021, respectively

436,538

436,538

436,538

436,538

Retained earnings

624,503

603,787

583,631

535,737

Cost of common stock in treasury (3,473,139, 3,466,162, 3,408,141, and 2,936,987 shares at March 31, 2022, December 31, 2021, September 30, 2021, and

March 31, 2021, respectively)

(115,654

)

(114,209

)

(111,253

)

(88,223

)

Accumulated other comprehensive (loss) income

(80,537

)

(9,861

)

2,417

7,243

Total shareholders’ equity

864,850

916,255

911,333

891,295

Noncontrolling interests

54,620

53,209

45,064

44,464

Total equity

919,470

969,464

956,397

935,759

Total liabilities and equity

$

8,012,463

$

8,096,289

$

7,964,092

$

7,511,931

1st SOURCE CORPORATION

CONSOLIDATED STATEMENTS OF INCOME

(Unaudited - Dollars in thousands, except per share amounts)

Three Months Ended

March 31,

December 31,

March 31,

2022

2021

2021

Interest income:

Loans and leases

$

55,208

$

58,327

$

57,864

Investment securities, taxable

6,344

5,091

3,988

Investment securities, tax-exempt

134

133

174

Other

363

430

266

Total interest income

62,049

63,981

62,292

Interest expense:

Deposits

2,376

2,624

3,526

Short-term borrowings

24

25

36

Subordinated notes

823

819

818

Long-term debt and mandatorily redeemable securities

(792

)

446

500

Total interest expense

2,431

3,914

4,880

Net interest income

59,618

60,067

57,412

Provision (recovery of provision) for credit losses

2,233

(1,117

)

2,398

Net interest income after provision for credit losses

57,385

61,184

55,014

Noninterest income:

Trust and wealth advisory

5,914

5,949

5,481

Service charges on deposit accounts

2,792

2,867

2,447

Debit card

4,194

4,619

4,182

Mortgage banking

1,377

1,913

3,901

Insurance commissions

1,905

1,549

2,152

Equipment rental

3,662

3,817

4,629

Gains on investment securities available-for-sale

Other

3,301

3,114

3,077

Total noninterest income

23,145

23,828

25,869

Noninterest expense:

Salaries and employee benefits

25,467

28,128

25,196

Net occupancy

2,811

2,624

2,719

Furniture and equipment

1,295

1,589

1,474

Data processing

5,208

5,026

4,984

Depreciation – leased equipment

3,015

3,132

3,773

Professional fees

1,608

3,102

1,613

FDIC and other insurance

850

844

665

Business development and marketing

1,268

1,200

997

Loan and lease collection and repossession

134

129

Other

3,680

3,101

2,590

Total noninterest expense

45,336

48,746

44,140

Income before income taxes

35,194

36,266

36,743

Income tax expense

7,793

8,531

8,637

Net income

27,401

27,735

28,106

Net (income) loss attributable to noncontrolling interests

(11

)

(12

)

(1

)

Net income available to common shareholders

$

27,390

$

27,723

$

28,105

Per common share:

Basic net income per common share

$

1.10

$

1.11

$

1.10

Diluted net income per common share

$

1.10

$

1.11

$

1.10

Cash dividends

$

0.31

$

0.31

$

0.29

Basic weighted average common shares outstanding

24,743,790

24,775,288

25,320,930

Diluted weighted average common shares outstanding

24,743,790

24,775,288

25,320,930

1st SOURCE CORPORATION

DISTRIBUTION OF ASSETS, LIABILITIES AND SHAREHOLDERS’ EQUITY

INTEREST RATES AND INTEREST DIFFERENTIAL

(Unaudited - Dollars in thousands)

Three Months Ended

March 31, 2022

December 31, 2021

March 31, 2021

Average
Balance

Interest
Income/
Expense

Yield/
Rate

Average
Balance

Interest
Income/
Expense

Yield/
Rate

Average
Balance

Interest
Income/
Expense

Yield/
Rate

ASSETS

Investment securities available-for-sale:

Taxable

$

1,857,557

$

6,344

1.39

%

$

1,686,231

$

5,091

1.20

%

$

1,193,583

$

3,987

1.35

%

Tax exempt(1)

29,498

165

2.27

%

28,996

163

2.23

%

37,394

214

2.32

%

Mortgages held for sale

8,791

67

3.09

%

28,693

188

2.60

%

14,285

86

2.44

%

Loans and leases, net of unearned discount(1)

5,324,344

55,218

4.21

%

5,311,964

58,218

4.35

%

5,499,009

57,860

4.27

%

Other investments

400,058

363

0.37

%

659,954

430

0.26

%

216,280

266

0.50

%

Total earning assets(1)

7,620,248

62,157

3.31

%

7,715,838

64,090

3.30

%

6,960,551

62,413

3.64

%

Cash and due from banks

77,063

80,754

75,178

Allowance for loan and lease losses

(128,647

)

(134,217

)

(143,206

)

Other assets

440,074

448,680

457,890

Total assets

$

8,008,738

$

8,111,055

$

7,350,413

LIABILITIES AND SHAREHOLDERS’ EQUITY

Interest-bearing deposits

$

4,587,242

$

2,376

0.21

%

$

4,628,802

$

2,624

0.22

%

$

4,261,207

$

3,526

0.34

%

Short-term borrowings:

Securities sold under agreements to repurchase

192,108

23

0.05

%

194,678

24

0.05

%

169,180

35

0.08

%

Other short-term borrowings

5,372

1

0.08

%

5,474

1

0.07

%

7,546

1

0.05

%

Subordinated notes

58,764

823

5.68

%

58,764

819

5.53

%

58,764

818

5.65

%

Long-term debt and mandatorily redeemable securities

69,967

(792

)

(4.59

) %

71,604

446

2.47

%

80,967

500

2.50

%

Total interest-bearing liabilities

4,913,453

2,431

0.20

%

4,959,322

3,914

0.31

%

4,577,664

4,880

0.43

%

Noninterest-bearing deposits

2,029,627

2,071,773

1,719,264

Other liabilities

101,502

113,897

115,034

Shareholders’ equity

910,793

918,950

894,553

Noncontrolling interests

53,363

47,113

43,898

Total liabilities and equity

$

8,008,738

$

8,111,055

$

7,350,413

Less: Fully tax-equivalent adjustments

(108

)

(109

)

(121

)

Net interest income/margin (GAAP-derived)(1)

$

59,618

3.17

%

$

60,067

3.09

%

$

57,412

3.35

%

Fully tax-equivalent adjustments

108

109

121

Net interest income/margin - FTE(1)

$

59,726

3.18

%

$

60,176

3.09

%

$

57,533

3.35

%

(1) See “Reconciliation of Non-GAAP Financial Measures” for more information on this performance measure/ratio.

1st SOURCE CORPORATION

RECONCILIATION OF NON-GAAP FINANCIAL MEASURES

(Unaudited - Dollars in thousands, except per share data)

Three Months Ended

March 31,

December 31,

March 31,

2022

2021

2021

Calculation of Net Interest Margin

(A)

Interest income (GAAP)

$

62,049

$

63,981

$

62,292

Fully tax-equivalent adjustments:

(B)

– Loans and leases

77

79

81

(C)

– Tax exempt investment securities

31

30

40

(D)

Interest income – FTE (A+B+C)

62,157

64,090

62,413

(E)

Interest expense (GAAP)

2,431

3,914

4,880

(F)

Net interest income (GAAP) (A-E)

59,618

60,067

57,412

(G)

Net interest income - FTE (D-E)

59,726

60,176

57,533

(H)

Annualization factor

4.056

3.967

4.056

(I)

Total earning assets

$

7,620,248

$

7,715,838

$

6,960,551

Net interest margin (GAAP-derived) (F*H)/I

3.17

%

3.09

%

3.35

%

Net interest margin – FTE (G*H)/I

3.18

%

3.09

%

3.35

%

Calculation of Efficiency Ratio

(F)

Net interest income (GAAP)

$

59,618

$

60,067

$

57,412

(G)

Net interest income – FTE

59,726

60,176

57,533

(J)

Plus: noninterest income (GAAP)

23,145

23,828

25,869

(K)

Less: gains/losses on investment securities and partnership investments

(444

)

(285

)

(460

)

(L)

Less: depreciation – leased equipment

(3,015

)

(3,132

)

(3,773

)

(M)

Total net revenue (GAAP) (F+J)

82,763

83,895

83,281

(N)

Total net revenue – adjusted (G+J–K–L)

79,412

80,587

79,169

(O)

Noninterest expense (GAAP)

45,336

48,746

44,140

(L)

Less:depreciation – leased equipment

(3,015

)

(3,132

)

(3,773

)

(P)

Noninterest expense – adjusted (O–L)

42,321

45,614

40,367

Efficiency ratio (GAAP-derived) (O/M)

54.78

%

58.10

%

53.00

%

Efficiency ratio – adjusted (P/N)

53.29

%

56.60

%

50.99

%

End of Period

March 31,

December 31,

March 31,

2022

2021

2021

Calculation of Tangible Common Equity-to-Tangible Assets Ratio

(Q)

Total common shareholders’ equity (GAAP)

$

864,850

$

916,255

$

891,295

(R)

Less: goodwill and intangible assets

(83,921

)

(83,926

)

(83,942

)

(S)

Total tangible common shareholders’ equity (Q–R)

$

780,929

$

832,329

$

807,353

(T)

Total assets (GAAP)

8,012,463

8,096,289

7,511,931

(R)

Less: goodwill and intangible assets

(83,921

)

(83,926

)

(83,942

)

(U)

Total tangible assets (T–R)

$

7,928,542

$

8,012,363

$

7,427,989

Common equity-to-assets ratio (GAAP-derived) (Q/T)

10.79

%

11.32

%

11.87

%

Tangible common equity-to-tangible assets ratio (S/U)

9.85

%

10.39

%

10.87

%

Calculation of Tangible Book Value per Common Share

(Q)

Total common shareholders’ equity (GAAP)

$

864,850

$

916,255

$

891,295

(V)

Actual common shares outstanding

24,732,535

24,739,512

25,268,687

Book value per common share (GAAP-derived) (Q/V)*1000

$

34.97

$

37.04

$

35.27

Tangible common book value per share (S/V)*1000

$

31.57

$

33.64

$

31.95

The NASDAQ Stock Market National Market Symbol: “SRCE” (CUSIP #336901 10 3)

Please contact us at shareholder@1stsource.com



Get the latest news and updates from Stockhouse on social media

Follow STOCKHOUSE Today